	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,872	£23,215	£23,563	£24,152	£24,756	£118,559
Total Expenses	£16,353	£16,437	£16,513	£16,614	£16,717	£82,633
Profit Before Tax	£6,519	£6,778	£7,050	£7,539	£8,039	£35,926
Profit After Tax	£5,281	£5,490	£5,711	£6,106	£6,512	£29,100
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£5,284	£12,990	£19,098	£23,921	£18,923	£80,218
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	20%	16%	67%